29.01
Revenue₩B
48.17
48.00
47.70
49.11
50.31
50.82
51.48
52.97
53.71
54.68
29.98
1.68%
1.35%
32
11.48
Revenue growth%
6.81
5.82
5.88
6.17
6.77
6.35
6.89
7.88
5.25
3.31
10.05
6.35
6.26
93
29.22
Gross margin%
11.49
10.21
10.56
8.99
10.53
13.23
13.73
12.68
12.18
10.36
20.63
12.68
11.02
38
26.63
Operating margin%
3.36
4.77
4.30
5.11
3.50
6.17
8.39
7.66
6.74
7.34
8.31
7.34
5.64
77
27.22
Net margin%
15.51
12.65
10.38
10.45
11.44
10.75
11.11
13.69
16.35
15.22
7.22
13.69
12.04
15
18.10
P/E ratio (avg)x
22.87
23.47
24.46
26.86
27.55
30.21
29.46
31.63
28.76
26.81
26.47
29.46
27.20
84
24.37
EV/EBITx
19.78
19.27
22.07
24.58
26.19
27.94
31.11
34.27
40.08
43.92
34.08
34.27
27.06
88
7.34
FCF yield (avg)%
16.61
16.92
14.21
12.09
13.35
10.72
13.15
15.41
17.84
15.71
26.10
15.41
14.81
23
16.80
FCF margin%
21.42
20.39
20.43
22.13
19.71
18.89
20.39
23.38
26.15
23.73
22.13
23.38
20.92
48
1.288
FCF / Net incomex
0.402
0.427
0.502
0.567
0.568
0.548
0.650
0.717
0.778
0.811
0.134
0.717
0.568
73
16.42
ROIC%
18.89
20.42
22.88
23.41
21.34
24.09
23.19
23.38
24.73
24.38
22.34
24.09
23.29
8
12.80
Return on equity%
4.00
5.02
5.86
8.68
6.79
5.58
7.29
9.79
10.79
9.67
2.32
9.67
7.04
64
21.76
Return on assets%
24.33
26.25
27.23
29.59
28.60
28.25
30.20
32.00
31.43
28.56
2.07
30.20
28.58
5
1,368
EPS₩
641.45
664.77
696.20
751.64
683.55
667.27
660.48
736.25
832.71
862.73
1,489
4.77%
3.17%
—
28.47
EPS growth%
24.53
27.10
30.04
30.27
32.17
31.25
32.81
34.78
35.24
35.14
19.38
34.78
31.71
48
1,623
Bookvalue per sh₩
1,440
1,267
1,221
1,202
1,329
1,368
1,385
1,272
1,222
1,312
2,642
(0.25%)
(0.35%)
—
2,619
FCF per share₩
2,294
2,473
2,708
2,963
3,236
3,415
3,440
3,666
3,916
3,913
2,020
3.87%
6.78%
—
2,629
Dividend per sh₩
1,425
1,289
1,164
1,273
1,327
1,380
1,460
1,602
1,628
1,644
2,669
4.38%
1.86%
—
8.00
Div yield (avg)%
2.57
5.40
6.21
4.29
3.41
3.35
5.56
4.48
1.84
3.51
17.64
3.51
3.90
10
20.28
Payout ratio%
31.96
29.41
29.61
26.96
26.59
27.03
26.60
24.12
25.51
26.86
4.48
26.60
26.91
51
12.44
Shares (diluted)M
16.05
17.40
19.40
22.11
21.55
24.26
25.82
25.59
24.78
25.40
12.30
3.34%
4.52%
69
23.88
Buyback yield%
17.57
17.34
19.05
16.28
18.71
17.65
18.64
18.20
16.38
18.25
5.77
18.20
17.93
48
0.899
D/E ratiox
1.884
2.107
1.955
2.164
2.369
2.378
2.459
2.627
2.424
2.358
1.151
2.424
2.363
86
13.61
Enterprise value₩B
30.06
30.62
29.57
31.54
35.10
37.19
34.72
32.41
37.41
38.78
33.77
2.02%
3.03%
95
14.02
LT debt₩B
51.90
52.73
54.92
60.02
69.32
79.03
80.27
91.03
95.61
115.8
28.61
10.81%
9.24%
25
Revenue
₩54.68B
1.35%
1.00×
Cost of revenue
₩36.51B
1.33%
1.00×
Operating expenses
₩13.84B
1.81%
1.05×
Property and equipment
16.64%
Spread over hurdle
(3.98%)